[MSC] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MSC] MALAYSIA SMELTING CORPORATION
Announcement Date
10-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 14.19%
YoY- 405.36%
Quarter Report
Latest QR
Upcoming QR
MSC's Result
MSC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 3,087,616 3,098,551 3,330,057 3,181,000 2,951,492 2,738,834 2,659,028 10.46%
PBT 34,800 91,132 201,434 198,342 183,292 -78,463 -72,106 -
Tax -40,240 -34,476 -51,857 -58,250 -52,884 -21,768 -24,420 39.46%
NP -5,440 56,656 149,577 140,092 130,408 -100,231 -96,526 -85.27%
-
NP to SH 22,692 60,523 141,852 129,154 113,104 -80,248 -77,600 -
-
Tax Rate 115.63% 37.83% 25.74% 29.37% 28.85% - - -
Total Cost 3,093,056 3,041,895 3,180,480 3,040,908 2,821,084 2,839,065 2,755,554 7.99%
-
Net Worth 419,999 426,999 449,393 415,068 361,821 264,743 280,499 30.84%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 18,000 - 23,166 - - - -
Div Payout % - 29.74% - 17.94% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 419,999 426,999 449,393 415,068 361,821 264,743 280,499 30.84%
NOSH 100,000 100,000 97,694 96,527 93,013 74,998 74,999 21.12%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -0.18% 1.83% 4.49% 4.40% 4.42% -3.66% -3.63% -
ROE 5.40% 14.17% 31.57% 31.12% 31.26% -30.31% -27.66% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 3,087.62 3,098.55 3,408.65 3,295.43 3,173.20 3,651.87 3,545.37 -8.79%
EPS 22.80 61.60 145.20 133.80 121.60 -107.00 -103.47 -
DPS 0.00 18.00 0.00 24.00 0.00 0.00 0.00 -
NAPS 4.20 4.27 4.60 4.30 3.89 3.53 3.74 8.03%
Adjusted Per Share Value based on latest NOSH - 100,002
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 735.15 737.75 792.87 757.38 702.74 652.10 633.10 10.46%
EPS 5.40 14.41 33.77 30.75 26.93 -19.11 -18.48 -
DPS 0.00 4.29 0.00 5.52 0.00 0.00 0.00 -
NAPS 1.00 1.0167 1.07 0.9883 0.8615 0.6303 0.6679 30.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 4.09 3.99 3.56 4.53 4.02 4.47 4.24 -
P/RPS 0.13 0.13 0.10 0.14 0.13 0.12 0.12 5.47%
P/EPS 18.02 6.59 2.45 3.39 3.31 -4.18 -4.10 -
EY 5.55 15.17 40.79 29.54 30.25 -23.94 -24.40 -
DY 0.00 4.51 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 0.97 0.93 0.77 1.05 1.03 1.27 1.13 -9.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 11/05/12 23/02/12 04/11/11 10/08/11 09/05/11 24/02/11 04/11/10 -
Price 4.22 4.58 3.97 4.14 4.38 4.15 4.80 -
P/RPS 0.14 0.15 0.12 0.13 0.14 0.11 0.14 0.00%
P/EPS 18.60 7.57 2.73 3.09 3.60 -3.88 -4.64 -
EY 5.38 13.21 36.57 32.32 27.76 -25.78 -21.56 -
DY 0.00 3.93 0.00 5.80 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 0.86 0.96 1.13 1.18 1.28 -15.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment